Flat
M41
1 bed
1 bath
Trafford Way, Manchester M41
Initial Investment
£123,406First YearProfit From Rental Income
£-50,024
↘ -41%After 5 Years
Change In Property Value
£67,878
↗ 28%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £9,915 | £9,965 | £10,006 | £10,048 | £10,090 | £50,024 |
| Profit Before Tax | £-9,915 | £-9,965 | £-10,006 | £-10,048 | £-10,090 | £-50,024 |
| Profit After Tax | £-9,915 | £-9,965 | £-10,006 | £-10,048 | £-10,090 | £-50,024 |
| Change In Property Value | £7,380 | £12,669 | £15,963 | £16,920 | £14,946 | £67,878 |
| Net Return | £-2,535 | £2,704 | £5,957 | £6,873 | £4,856 | £17,854 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change